Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial

DCF — Earnings

Base MetricEPS (Without NRI)
Base Value0.21
Growth Rate13.26%
DCF Multiplier19.89
Intrinsic Value4.11
Live Price10.70
Upside / Downside -61.57%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.34
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3.91
Live Price10.70
Upside / Downside -63.47%

DCF — Dividends

Base MetricDividends / Share
Base Value2.50
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value28.84
Live Price10.70
Upside / Downside 169.57%

Projected FCF

6Y Avg FCF16,417,498.73
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value13.55
Live Price10.70
Upside / Downside 26.63%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price10.70
Upside / Downside —

Graham Number

EPS (TTM)1.38
Tangible Book / Share9.11
Graham Number16.82
Live Price10.70
Upside / Downside 57.21%

Median Price-to-Sales Value

Revenue / Share (TTM)1.06
10Y Median PS Ratio6.75
Median PS Value 7.19
Live Price10.70
Price / Median PS -32.81%

Graham Formula Intrinsic Value

EPS (TTM)1.38
Growth Rate-7.68%
Growth Multiplier-5.68
AAA Bond Yield5.31%
Intrinsic Value -7.87
Live Price10.70
Upside / Downside -173.56%

Lynch Dividend Intrinsic Value

EPS (TTM)1.38
EPS Growth Rate-7.68%
Dividend Yield12.03%
P/E Ratio7.73
Intrinsic Value 0.46
Live Price10.70
Upside / Downside -95.69%